[KLUANG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 29.14%
YoY- -19.08%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,245 27,830 17,581 13,745 6,062 23,945 4,958 3.81%
PBT 5,687 25,309 15,792 14,209 6,716 17,330 4,712 13.34%
Tax -337 -2,996 -1,718 -1,298 -448 4,960 -380 -7.68%
NP 5,350 22,313 14,074 12,911 6,268 22,290 4,332 15.09%
-
NP to SH 2,226 8,429 4,687 4,046 3,133 10,250 4,332 -35.81%
-
Tax Rate 5.93% 11.84% 10.88% 9.14% 6.67% -28.62% 8.06% -
Total Cost -105 5,517 3,507 834 -206 1,655 626 -
-
Net Worth 457,232 445,002 432,702 379,031 426,470 405,132 424,072 5.14%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 11,964 - - - -
Div Payout % - - - 295.72% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 457,232 445,002 432,702 379,031 426,470 405,132 424,072 5.14%
NOSH 63,171 63,171 63,171 63,171 60,173 60,202 60,166 3.29%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 102.00% 80.18% 80.05% 93.93% 103.40% 93.09% 87.37% -
ROE 0.49% 1.89% 1.08% 1.07% 0.73% 2.53% 1.02% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.30 44.05 27.83 21.76 10.07 39.77 8.24 0.48%
EPS 3.52 13.56 7.58 6.61 5.21 17.03 7.20 -37.91%
DPS 0.00 0.00 0.00 18.94 0.00 0.00 0.00 -
NAPS 7.2379 7.0443 6.8496 6.00 7.0874 6.7295 7.0483 1.78%
Adjusted Per Share Value based on latest NOSH - 63,171
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.44 44.77 28.28 22.11 9.75 38.52 7.98 3.80%
EPS 3.58 13.56 7.54 6.51 5.04 16.49 6.97 -35.83%
DPS 0.00 0.00 0.00 19.25 0.00 0.00 0.00 -
NAPS 7.3552 7.1585 6.9606 6.0973 6.8604 6.5171 6.8218 5.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.80 3.70 3.55 3.24 3.66 3.13 3.01 -
P/RPS 45.77 8.40 12.76 14.89 36.33 7.87 36.53 16.20%
P/EPS 107.84 27.73 47.85 50.59 70.29 18.38 41.81 87.96%
EY 0.93 3.61 2.09 1.98 1.42 5.44 2.39 -46.66%
DY 0.00 0.00 0.00 5.85 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.52 0.54 0.52 0.47 0.43 14.94%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 3.30 3.60 3.80 3.36 3.26 3.30 3.15 -
P/RPS 39.75 8.17 13.65 15.44 32.36 8.30 38.23 2.63%
P/EPS 93.65 26.98 51.22 52.46 62.61 19.38 43.75 66.01%
EY 1.07 3.71 1.95 1.91 1.60 5.16 2.29 -39.75%
DY 0.00 0.00 0.00 5.64 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.55 0.56 0.46 0.49 0.45 1.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment